Logipix International Corp.

OOTC:LPIXOTC Markets

4.76

USD

-2.25

(-32.10%)

-3,797.80EPS

426.11BMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Sales/Revenue/Turnover	- -	- -	- -	- -	- -	- -	1	8
+ Sales & Services Revenue	- -	- -	- -	- -	- -	- -	1	8
- Cost of Revenue	- -	- -	- -	- -	- -	- -	1	7
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	1	7
Gross Profit	- -	- -	- -	- -	- -	- -	- -	1
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	1	6	5
+ Selling, General & Admin	- -	- -	- -	- -	- -	1	6	5
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	-1	-6	-5
- Non-Operating (Income) Loss	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Income	- -	- -	- -	- -	- -	- -	- -	- -
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	- -	- -	- -	-1	-9	-7
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	-1	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	-1	- -
Income (Loss) Incl. MI	- -	- -	- -	- -	- -	-1	-8	-7
- Minority Interest	- -	- -	- -	- -	- -	- -	1	- -
Net Income, GAAP	- -	- -	- -	- -	- -	-1	-9	-7
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	- -	- -	- -	- -	-1	-9	-7
EBIT	- -	- -	- -	- -	- -	-2	-6	-5
EBITDA	- -	- -	- -	- -	- -	-2	-4	-3
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-395.87	-32.66
EBITA	- -	- -	- -	- -	- -	- -	-4	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	-18.12	9.18
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-565.02	-57.02
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-832.27	-89.46
Sales per Employee	- -	- -	- -	- -	- -	- -	2,488	10,887
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -	- -	2	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Basic EPS from Cont Ops	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Diluted EPS from Cont Ops	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05

Balance Sheet (USD)

Balance Sheet API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Total Current Assets	- -	- -	- -	- -	- -	1	2	2
+ Cash, Cash Equivalents & STI	- -	- -	- -	- -	- -	1	- -	1
+ Cash & Cash Equivalents	- -	- -	- -	- -	- -	1	- -	1
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -	- -	1
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -	- -	1
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	- -	- -	- -	2	- -
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	3	6
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	3	6
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	4	9
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	- -	2
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	- -	- -	- -
Total Assets	- -	- -	- -	- -	- -	1	5	8
+ Payables & Accruals	- -	- -	- -	- -	- -	1	4	3
+ Accounts Payable	- -	- -	- -	- -	- -	1	4	2
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	1	4	3
+ ST Borrowings	- -	- -	- -	- -	- -	1	4	3
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	5
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	4
Total Current Liabilities	- -	- -	- -	- -	- -	1	8	10
+ LT Debt	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Borrowings	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	- -	- -	- -	- -	- -	1	8	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	1	1	1	1	2	8	16
+ Common Stock	- -	1	1	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	- -	- -	1	1	2	8	16
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	- -	- -	-1	-1	-1	-3	-11	-18
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	- -	- -	- -	- -	-1	-3	-2
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	- -	- -	- -	- -	- -	- -	-3	-2
Total Liabilities & Equity	- -	- -	- -	- -	- -	1	5	8
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Number of Employees	- -	- -	- -	- -	- -	- -	411	750
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	- -	- -	- -	- -	- -	- -	- -	2
Net Debt to Equity	-5.22	-1.26	1.88	- -	-18.48	-5.82	- -	-104.71
Tangible Common Equity Ratio	50.17	-772.39	-8,322	-1,532.77	-1,187.22	-69.76	-55.08	-26.17
Current Ratio	1.29	0.06	0.01	0.06	0.08	0.49	0.24	0.18
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-115.89

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

+ Net Income	- -	- -	- -	- -	- -	-1	-9	-7
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	2	2
+ Non-Cash Items	- -	- -	- -	- -	- -	- -	1	2
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	- -	- -	1	2
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	- -	- -	2	1
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	2	2
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	- -	- -	-1	-4	-2
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	- -	-2	-2
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	-2	-2
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -	5	4
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	5	4
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	- -	- -	- -	-2	-2
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	- -	- -	2	1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	- -	- -	- -	2	6	4
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -	- -	1	-1	- -
EBITDA	- -	- -	- -	- -	- -	-2	-4	-3
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-395.87	-32.66
Free Cash Flow	- -	- -	- -	- -	- -	-1	-7	-4
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	- -	- -	- -	-1	-7	-4
Free Cash Flow per Basic Share	-35,599	-19,382	-142.33	-48.5	9.71	-2,133.12	-13,360.78	-7,000.04
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-545,127.89	-729,301.96
Cash Flow to Net Income	0.89	0.67	0.01	- -	-0.03	0.7	0.49	0.27
Capital Expenditures	- -	- -	- -	- -	- -	- -	-2	-2